[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
15-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 17.57%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,723,000 4,438,000 2,232,000 9,192,000 6,747,000 4,483,000 2,237,000 108.11%
PBT 1,564,000 1,083,000 544,000 2,369,000 2,005,000 1,328,000 693,000 71.97%
Tax -400,000 -277,000 -135,000 -589,000 -491,000 -327,000 -170,000 76.81%
NP 1,164,000 806,000 409,000 1,780,000 1,514,000 1,001,000 523,000 70.38%
-
NP to SH 1,164,000 806,000 409,000 1,780,000 1,514,000 1,001,000 523,000 70.38%
-
Tax Rate 25.58% 25.58% 24.82% 24.86% 24.49% 24.62% 24.53% -
Total Cost 5,559,000 3,632,000 1,823,000 7,412,000 5,233,000 3,482,000 1,714,000 118.95%
-
Net Worth 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 7,108,920 7,028,099 0.83%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,173,074 781,665 390,700 1,562,800 1,172,100 781,200 390,450 108.07%
Div Payout % 100.78% 96.98% 95.53% 87.80% 77.42% 78.04% 74.66% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 7,116,654 7,113,152 7,110,740 7,110,740 7,267,020 7,108,920 7,028,099 0.83%
NOSH 7,820,498 7,816,651 7,816,651 7,816,650 7,816,628 7,816,628 7,810,564 0.08%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.31% 18.16% 18.32% 19.36% 22.44% 22.33% 23.38% -
ROE 16.36% 11.33% 5.75% 25.03% 20.83% 14.08% 7.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.97 56.78 28.56 117.64 86.35 57.39 28.65 107.90%
EPS 14.90 10.30 5.20 22.80 19.40 12.80 6.70 70.29%
DPS 15.00 10.00 5.00 20.00 15.00 10.00 5.00 107.86%
NAPS 0.91 0.91 0.91 0.91 0.93 0.91 0.90 0.73%
Adjusted Per Share Value based on latest NOSH - 7,816,650
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.83 56.66 28.49 117.35 86.13 57.23 28.56 108.11%
EPS 14.86 10.29 5.22 22.72 19.33 12.78 6.68 70.32%
DPS 14.98 9.98 4.99 19.95 14.96 9.97 4.98 108.23%
NAPS 0.9085 0.9081 0.9078 0.9078 0.9277 0.9075 0.8972 0.83%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 5.60 5.57 5.36 5.35 5.84 5.46 5.74 -
P/RPS 6.51 9.81 18.76 4.55 6.76 9.51 20.04 -52.71%
P/EPS 37.62 54.02 102.40 23.49 30.14 42.61 85.70 -42.21%
EY 2.66 1.85 0.98 4.26 3.32 2.35 1.17 72.81%
DY 2.68 1.80 0.93 3.74 2.57 1.83 0.87 111.56%
P/NAPS 6.15 6.12 5.89 5.88 6.28 6.00 6.38 -2.41%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/10/19 02/08/19 26/04/19 15/02/19 18/10/18 18/07/18 19/04/18 -
Price 5.44 5.55 5.44 5.63 5.51 5.55 5.88 -
P/RPS 6.33 9.78 19.04 4.79 6.38 9.67 20.53 -54.32%
P/EPS 36.55 53.82 103.93 24.72 28.44 43.31 87.80 -44.21%
EY 2.74 1.86 0.96 4.05 3.52 2.31 1.14 79.33%
DY 2.76 1.80 0.92 3.55 2.72 1.80 0.85 119.12%
P/NAPS 5.98 6.10 5.98 6.19 5.92 6.10 6.53 -5.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment